BNBCalc Short Term Rental Investment Analysis 781 N 2865 W, Hurricane, UT 84737, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$65,817

Profit (Cash Flow)

$23,944

Cap Rate

14.7%

Annual Revenue

$65,817

AirDNA projects $265/night at 68% occupancy ($65,816).

BNB Calc projects a 68% occupancy rate, $265 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

30.89% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,943	$47,887	$71,831	$95,774	$119,718	$239,437	$718,311
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$332,943	$366,157	$399,649	$433,427	$467,500	$642,611	$1,446,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.89%

Cap Rate

14.72%

Return on Investment

46.31%

781 N 2865 W Hurricane, Utah, 84737

3 bed • 2 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$65,817

Annual Revenue

Projected nightly rate is $265/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,944

Profit

Revenue

$65,817

Operating Expenses

$21,636

Operating Income

$44,181

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$23,944

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

2.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.89%

Cap Rate

14.72%

Return on Investment

46.31%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$6,950

Your adjusted annual income

$150,000 - $6,950 = $143,050

Taxes on $143,050 (30%)

$42,915

Your old tax bill

$45,000

Your new tax bill

$42,915

Estimated tax savings

$2,085

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com